Transcribed Image Text
Rhodes Corporation: Income Statements for Year EndingDecember 31 (Millions of Dollars)20162015Sales$9,000.0$7,500.0Operating costs excluding depreciation6,750.06,375.0Depreciation and amortization173.0150.0 Earnings before interest and taxes$2,077.0$975.0Less Interest193.0161.0 Pre-tax income$1,884.0$814.0Taxes (40%)753.6325.6Net income available to common stockholders$1,130.4$488.4Common dividends$1,017.0$391.0Rhodes Corporation: Balance Sheets as of December 31(Millions of Dollars)20162015AssetsCash$108.0$98.0Short-term investments46.038.0Accounts receivable1,350.01,125.0Inventories2,145.01,650.0 Total current assets$3,649.0$2,911.0Net plant and equipment1,725.01,500.0Total assets$5,374.0$4,411.0Liabilities and EquityAccounts payable$878.0$675.0Accruals293.0225.0Notes payable180.0150.0 Total current liabilities$1,351.0$1,050.0Long-term debt1,800.01,500.0 Total liabilities$3,151.0$2,550.0Common stock1,963.61,715.0Retained earnings259.4146.0 Total common equity$2,223.0$1,861.0Total liabilities and equity$5,374.0$4,411.0Using Rhodes Corporation's financial statements (shown above),answer the following questions.What is the net operating profit after taxes (NOPAT) for 2016?Enter your answer in millions. For example, an answer of $1.2million should be entered as 1.2, not 1,200,000. Round your answerto one decimal place.$ millionWhat are the amounts of net operating working capital for bothyears? Enter your answer in millions. For example, an answer of$1.2 million should be entered as 1.2, not 1,200,000. Round youranswers to one decimal place.2016 $ million2015 $ millionWhat are the amounts of total net operating capital for bothyears? Enter your answer in millions. For example, an answer of$1.2 million should be entered as 1.2, not 1,200,000. Round youranswers to one decimal place.2016 $ million2015 $ millionWhat is the free cash flow for 2016? Enter your answer inmillions. For example, an answer of $1.2 million should be enteredas 1.2, not 1,200,000. Round your answer to one decimalplace.$ millionWhat is the ROIC for 2016? Round your answer to two decimalplaces. %How much of the FCF did Rhodes use for each of the followingpurposes: after-tax interest, net debt repayments, dividends, netstock repurchases, and net purchases of short-term investments?(Hint: Remember that a net use can be negative.) Enteryour answer in millions. For example, an answer of $1.2 millionshould be entered as 1.2, not 1,200,000. Round your answers to onedecimal place.After-tax interest payment$ millionReduction (increase) in debt$ millionPayment of dividends$ millionRepurchase (Issue) stock$ millionPurchase (Sale) of short-term investments$ million